(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 38.21%190.11M | 38.21%190.11M | 56.89%67.05M | 665.37%150.29M | 225.75%157.22M | 17.04%137.55M | 17.04%137.55M | -77.66%42.74M | -90.94%19.64M | -77.46%48.26M |
-Cash and cash equivalents | 38.21%190.11M | 38.21%190.11M | 56.89%67.05M | 665.37%150.29M | 225.75%157.22M | 17.04%137.55M | 17.04%137.55M | -77.66%42.74M | -90.94%19.64M | -77.46%48.26M |
Receivables | 68.29%1.03B | 68.29%1.03B | 98.26%1.08B | 13.28%536.2M | 39.98%528.62M | 71.69%611.47M | 71.69%611.47M | 107.68%546.71M | 140.61%473.34M | 108.34%377.64M |
-Accounts receivable | 71.72%971.09M | 71.72%971.09M | 84.84%1.01B | 3.78%491.05M | 30.58%493.04M | 58.82%565.52M | 58.82%565.52M | 107.62%546.44M | 140.60%473.15M | 108.50%377.57M |
-Taxes receivable | 138.21%26.95M | 138.21%26.95M | 11,498.91%31.9M | 6,521.39%12.38M | 683.58%525K | 16,785.07%11.31M | 16,785.07%11.31M | 329.69%275K | 159.72%187K | -60.36%67K |
-Other receivables | -10.47%31.01M | -10.47%31.01M | --42M | --32.77M | --35.06M | --34.63M | --34.63M | ---- | ---- | ---- |
Inventory | 176.56%180.81M | 176.56%180.81M | 237.79%186.51M | 27.10%68.04M | 44.09%65.28M | 54.34%65.38M | 54.34%65.38M | 58.10%55.22M | 58.54%53.53M | 31.81%45.3M |
Prepaid assets | 287.91%46.39M | 287.91%46.39M | --57.27M | --22.49M | --7.92M | --11.96M | --11.96M | ---- | ---- | ---- |
Restricted cash | --2.57M | --2.57M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | 1,100.16%36.77M | 1,100.16%36.77M | -56.78%29.51M | -67.46%24.32M | -65.60%21.23M | -95.47%3.06M | -95.47%3.06M | 26.28%68.29M | 22.62%74.71M | 6.70%61.7M |
Total current assets | 79.13%1.49B | 79.13%1.49B | 99.77%1.42B | 28.99%801.33M | 46.42%780.27M | 42.11%829.42M | 42.11%829.42M | 31.17%712.95M | 22.26%621.22M | 9.29%532.91M |
Non current assets | ||||||||||
Net PPE | 51.65%3.48B | 51.65%3.48B | 52.54%3.52B | -0.90%2.3B | -1.70%2.29B | -2.43%2.29B | -2.43%2.29B | -5.44%2.31B | -8.40%2.32B | -11.85%2.33B |
-Gross PPE | 15.85%9.29B | 15.85%9.29B | 15.98%9.28B | 1.34%8.07B | 0.85%8.09B | -2.17%8.02B | -2.17%8.02B | -0.14%8B | -0.89%7.96B | -0.59%8.02B |
-Accumulated depreciation | -1.51%-5.81B | -1.51%-5.81B | -1.15%-5.76B | -2.27%-5.77B | -1.89%-5.79B | 2.07%-5.73B | 2.07%-5.73B | -2.19%-5.69B | -2.57%-5.65B | -4.91%-5.69B |
Goodwill and other intangible assets | 41,498.60%2.43B | 41,498.60%2.43B | 39,951.62%2.45B | -28.27%5.14M | -25.26%5.49M | -22.45%5.85M | -22.45%5.85M | -70.97%6.11M | -70.21%7.17M | -72.87%7.34M |
-Goodwill | --1.38B | --1.38B | --1.37B | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | 17,893.11%1.05B | 17,893.11%1.05B | 17,487.66%1.07B | ---- | ---- | -22.45%5.85M | -22.45%5.85M | -70.97%6.11M | -70.21%7.17M | -72.87%7.34M |
Non current deferred assets | 22.34%3.93M | 22.34%3.93M | 115.78%7.7M | 42.85%4.03M | -6.35%3.57M | -19.25%3.21M | -19.25%3.21M | --3.57M | --2.82M | --3.81M |
Other non current assets | 78.51%19.42M | 78.51%19.42M | 77.28%18.5M | -10.97%10.13M | -17.58%10.53M | -1.57%10.88M | -1.57%10.88M | -5.11%10.43M | 1.02%11.38M | 12.04%12.78M |
Total non current assets | 156.41%5.93B | 156.41%5.93B | 157.46%6B | -0.98%2.32B | -1.87%2.31B | -2.52%2.31B | -2.52%2.31B | -5.86%2.33B | -8.83%2.34B | -12.23%2.36B |
Total assets | 136.02%7.42B | 136.02%7.42B | 143.94%7.42B | 5.31%3.12B | 7.04%3.09B | 6.29%3.14B | 6.29%3.14B | 0.81%3.04B | -3.69%2.96B | -8.92%2.89B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 138.29%600.05M | 138.29%600.05M | 129.51%648.56M | -0.80%266.14M | 32.53%291.61M | 25.83%251.82M | 25.83%251.82M | 52.46%282.58M | 92.44%268.28M | 89.38%220.03M |
-accounts payable | 125.44%534.42M | 125.44%534.42M | 119.79%579.72M | -2.82%245.56M | 31.26%271.44M | 24.62%237.06M | 24.62%237.06M | 59.10%263.76M | 109.09%252.69M | 104.42%206.8M |
-Total tax payable | 344.56%65.63M | 344.56%65.63M | 265.82%68.83M | 31.98%20.57M | 52.44%20.17M | 49.05%14.76M | 49.05%14.76M | -3.86%18.82M | -16.00%15.59M | -11.91%13.23M |
Current accrued expenses | 84.83%214.33M | 84.83%214.33M | 137.66%230.7M | 1.65%106M | 1.05%89.99M | 15.22%115.96M | 15.22%115.96M | 14.03%97.07M | 21.88%104.27M | 10.76%89.06M |
Current debt and capital lease obligation | 1,261.45%69.75M | 1,261.45%69.75M | 1,144.71%67.48M | -16.95%4.75M | -21.56%5.05M | -25.66%5.12M | -25.66%5.12M | -8.77%5.42M | -9.65%5.72M | -7.00%6.43M |
-Current debt | --12.23M | --12.23M | --12.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 1,022.80%57.52M | 1,022.80%57.52M | 922.45%55.43M | -16.95%4.75M | -21.56%5.05M | -25.66%5.12M | -25.66%5.12M | -8.77%5.42M | -9.65%5.72M | -7.00%6.43M |
Current deferred liabilities | -10.25%98.91M | -10.25%98.91M | 94.27%16.57M | 356.17%15.55M | 154.83%34.06M | 82.83%110.22M | 82.83%110.22M | --8.53M | --3.41M | --13.37M |
Current liabilities | 90.65%1.05B | 90.65%1.05B | 125.47%1.04B | 1.32%454.32M | 22.88%486.82M | 26.41%550.97M | 26.41%550.97M | 35.75%460M | 52.79%448.42M | 45.52%396.18M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 49.99%1.28B | 49.99%1.28B | 46.54%1.28B | -6.63%839.7M | -3.47%840.59M | -2.29%850.53M | -2.29%850.53M | -4.83%873.54M | -2.14%899.35M | -5.26%870.81M |
-Long term debt | 47.42%1.22B | 47.42%1.22B | 44.00%1.23B | -6.30%822.41M | -3.56%822.2M | -2.51%830.94M | -2.51%830.94M | -5.45%852.95M | -2.68%877.74M | -5.45%852.53M |
-Long term capital lease obligation | 159.27%50.8M | 159.27%50.8M | 151.83%51.85M | -19.99%17.29M | 0.60%18.39M | 8.21%19.59M | 8.21%19.59M | 30.34%20.59M | 25.99%21.61M | 4.48%18.28M |
Non current deferred liabilities | 763.34%248.11M | 763.34%248.11M | 845.33%217.68M | 130.27%58.64M | 62.14%47.4M | -1.70%28.74M | -1.70%28.74M | 0.46%23.03M | -37.29%25.46M | -48.44%29.23M |
Other non current liabilities | -47.85%25.07M | -47.85%25.07M | -48.91%26.08M | 316.09%44.38M | 177.89%44.58M | 274.25%48.07M | 274.25%48.07M | 320.35%51.05M | -14.39%10.67M | 38.92%16.04M |
Total non current liabilities | 67.03%1.55B | 67.03%1.55B | 60.81%1.52B | 0.77%942.71M | 1.80%932.56M | 1.62%927.33M | 1.62%927.33M | -0.56%947.62M | -3.77%935.48M | -7.23%916.09M |
Total liabilities | 75.83%2.6B | 75.83%2.6B | 81.94%2.56B | 0.95%1.4B | 8.16%1.42B | 9.64%1.48B | 9.64%1.48B | 8.96%1.41B | 9.35%1.38B | 4.17%1.31B |
Shareholders'equity | ||||||||||
Share capital | 70.89%5.17M | 70.89%5.17M | 70.63%5.16M | 0.86%3.05M | 1.00%3.02M | 1.00%3.02M | 1.00%3.02M | 10.77%3.02M | 10.81%3.02M | 10.40%2.99M |
-common stock | 70.89%5.17M | 70.89%5.17M | 70.63%5.16M | 0.86%3.05M | 1.00%3.02M | 1.00%3.02M | 1.00%3.02M | 10.77%3.02M | 10.81%3.02M | 10.40%2.99M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 165.26%57.04M | 165.26%57.04M | 117.01%28.92M | 128.24%62.9M | 97.92%-4.9M | 55.93%-87.39M | 55.93%-87.39M | -201.31%-170.07M | -187.44%-222.71M | -165.19%-235.85M |
Paid-in capital | 100.04%6.41B | 100.04%6.41B | 100.04%6.4B | 0.54%3.21B | 0.82%3.2B | 0.99%3.2B | 0.99%3.2B | 9.53%3.2B | 9.53%3.19B | 9.22%3.18B |
Less: Treasury stock | 14.08%1.66B | 14.08%1.66B | 13.05%1.58B | 11.38%1.55B | 11.27%1.53B | 5.86%1.45B | 5.86%1.45B | 1.90%1.4B | 1.90%1.4B | 0.46%1.37B |
Gains losses not affecting retained earnings | --472K | --472K | ---656K | ---- | --0 | --0 | --0 | --0 | --0 | 3.43%6.03M |
Total stockholders'equity | 188.94%4.81B | 188.94%4.81B | 196.82%4.85B | 9.14%1.72B | 6.11%1.67B | 3.48%1.67B | 3.48%1.67B | -5.29%1.63B | -12.81%1.58B | -17.54%1.58B |
Noncontrolling interests | --8.39M | --8.39M | --8.4M | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | 189.44%4.82B | 189.44%4.82B | 197.34%4.86B | 9.14%1.72B | 6.11%1.67B | 3.48%1.67B | 3.48%1.67B | -5.29%1.63B | -12.81%1.58B | -17.54%1.58B |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data